Balance Sheet Wesfarmers Limited

Stocks

WES

AU000000WES1

Department Stores

Delayed Australian S.E. Other stock markets 08:19:56 2026-06-09 pm EDT			5-day change	1st Jan Change
81.06 ^AUD	+1.34%		+2.50%	+0.05%

Jun. 02	Wesfarmers Limited Announces Transition of Industrial and Safety Businesses into Bunnings Group	CI
Jun. 02	Wesfarmers Limited Announces Retirement of Managing Director of Industrial and Safety, Tim Bult	CI

e504793c37269ef87878609c11b9b6.PY3ECU_FNOWX0-ze2NH66sQqffv5bPLTuPWWtqOlir4.V8D9XTymW6m65N-uifyOjohlDrSJM5bg3ZPF_5T82O8L2fZFd458k--_pQ

Published financial data: WESFARMERS LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: June	2021	2022	2023	2024	2025
Revenues	33.94B	36.84B	43.55B	44.19B	45.7B
Total Revenues	33.94B	36.84B	43.55B	44.19B	45.7B
Cost of Goods Sold, Total	21.12B	23.71B	29.22B	29.15B	30.26B
Gross Profit	12.82B	13.13B	14.33B	15.04B	15.44B
Selling General & Admin Expenses, Total	6.5B	6.95B	7.54B	7.87B	8.16B
Provision for Bad Debts	16M	12M	22M	5M	5M
Depreciation & Amortization - (IS)	1.51B	1.58B	1.7B	1.8B	1.83B
Other Operating Expenses	1.21B	1.28B	1.36B	1.52B	1.5B
Other Operating Expenses, Total	9.24B	9.82B	10.63B	11.19B	11.5B
Operating Income	3.58B	3.31B	3.7B	3.85B	3.95B
Interest Expense, Total	-324M	-294M	-340M	-384M	-397M
Net Interest Expenses	-324M	-294M	-340M	-384M	-397M
Income (Loss) On Equity Invest.	103M	173M	9M	35M	196M
Other Non Operating Income (Expenses)	64M	90M	110M	114M	348M
EBT, Excl. Unusual Items	3.42B	3.28B	3.48B	3.61B	4.09B
Restructuring Charges	-	-	-	-	-
Impairment of Goodwill	-	-	-	-	-
Gain (Loss) On Sale Of Investments	-	-	-	-	-
Gain (Loss) On Sale Of Assets	3M	58M	41M	12M	-
Asset Writedown	-54M	-21M	-14M	-39M	-40M
EBT, Incl. Unusual Items	3.37B	3.32B	3.51B	3.59B	4.05B
Income Tax Expense	993M	968M	1.04B	1.03B	1.13B
Earnings From Continuing Operations	2.38B	2.35B	2.46B	2.56B	2.93B
Earnings Of Discontinued Operations	-	-	-	-	-
Net Income to Company	2.38B	2.35B	2.46B	2.56B	2.93B
Net Income - (IS)	2.38B	2.35B	2.46B	2.56B	2.93B
Net Income to Common Incl Extra Items	2.38B	2.35B	2.46B	2.56B	2.93B
Net Income to Common Excl. Extra Items	2.38B	2.35B	2.46B	2.56B	2.93B
Per Share Items
Net EPS - Basic	2.1	2.08	2.18	2.26	2.58
Basic EPS - Continuing Operations	2.1	2.08	2.18	2.26	2.58
Basic Weighted Average Shares Outstanding	1.13B	1.13B	1.13B	1.13B	1.13B
Net EPS - Diluted	2.1	2.08	2.18	2.26	2.58
Diluted EPS - Continuing Operations	2.1	2.08	2.18	2.26	2.58
Diluted Weighted Average Shares Outstanding	1.13B	1.13B	1.13B	1.13B	1.13B
Normalized Basic EPS	1.89	1.81	1.92	1.99	2.26
Normalized Diluted EPS	1.89	1.81	1.92	1.99	2.26
Dividend Per Share	1.78	1.8	1.91	1.98	2.06
Payout Ratio	78.57	81.93	86.49	86.04	78.3
American Depositary Receipts Ratio (ADR)	0.5	0.5	0.5	0.5	0.5
Supplemental Items
EBITDA	4.06B	3.8B	4.21B	4.41B	4.54B
EBITA	3.59B	3.32B	3.71B	3.86B	3.96B
EBIT	3.58B	3.31B	3.7B	3.85B	3.95B
EBITDAR	4.52B	4.24B	4.71B	4.95B	5.1B
Effective Tax Rate - (Ratio)	29.44	29.16	29.75	28.71	27.81
Total Current Taxes	975M	886M	991M	1.02B	1.09B
Total Deferred Taxes	18M	82M	53M	9M	33M
Normalized Net Income	2.14B	2.05B	2.18B	2.26B	2.56B
Interest Capitalized	-	34M	42M	26M	30M
Interest on Long-Term Debt	234M	222M	265M	267M	289M
Supplemental Operating Expense Items
Selling and Marketing Expenses	540M	668M	704M	687M	759M
Net Rental Expense, Total	461M	442M	505M	541M	561M
Imputed Operating Lease Interest Expense	119M	104M	133M	158M	171M
Imputed Operating Lease Depreciation	342M	338M	372M	383M	390M
Maintenance & Repair Expenses, Total	247M	268M	315M	319M	319M
Stock-Based Comp., SG&A Exp. (Total)	61M	86M	91M	96M	106M
Total Stock-Based Compensation	61M	86M	91M	96M	106M

Fiscal Period: June	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	3.02B	705M	673M	835M	638M
Total Cash And Short Term Investments	3.02B	705M	673M	835M	638M
Accounts Receivable, Total	1.04B	1.88B	1.83B	2B	2B
Other Receivables	210M	217M	260M	215M	987M
Total Receivables	1.25B	2.1B	2.09B	2.21B	2.99B
Inventory	4.5B	6.08B	6.04B	6.1B	6.04B
Other Current Assets, Total	324M	716M	353M	267M	269M
Total Current Assets	9.1B	9.6B	9.15B	9.41B	9.93B
Gross Property Plant And Equipment	17.62B	19.22B	20.86B	22.52B	23.3B
Accumulated Depreciation	-7.22B	-8.43B	-9.82B	-11.37B	-12.26B
Net Property Plant And Equipment	10.4B	10.78B	11.04B	11.15B	11.04B
Long-term Investments	1.9B	1.61B	958M	938M	1.11B
Goodwill	2.97B	3.29B	3.35B	3.59B	3.49B
Other Intangibles, Total	935M	1.36B	1.34B	1.46B	1.47B
Deferred Tax Assets Long-Term	613M	572M	624M	641M	631M
Other Long-Term Assets, Total	307M	47M	77M	115M	307M
Total Assets	26.21B	27.27B	26.55B	27.31B	27.98B
Liabilities
Accounts Payable, Total	4.23B	5.36B	5.27B	5.38B	5.44B
Accrued Expenses, Total	1.04B	1.03B	992M	1.04B	1.02B
Current Portion of Long-Term Debt	950M	988M	-	-	-
Current Portion of Leases	969M	1.1B	1.14B	1.16B	1.15B
Current Income Taxes Payable	349M	-	-	124M	186M
Other Current Liabilities	373M	417M	462M	524M	534M
Total Current Liabilities	7.92B	8.89B	7.86B	8.23B	8.33B
Long-Term Debt	2.07B	3.97B	4.43B	4.76B	4.72B
Long-Term Leases	6.14B	6.02B	5.6B	5.36B	5.3B
Pension & Other Post Retirement Benefits	-	-	-	-	-
Other Non Current Liabilities	376M	404M	374M	383M	445M
Total Liabilities	16.5B	19.29B	18.26B	18.72B	18.79B
Common Stock, Total	15.83B	13.57B	13.57B	13.57B	13.57B
Retained Earnings	60M	485M	818M	1.17B	1.81B
Comprehensive Income and Other	-6.17B	-6.08B	-6.11B	-6.16B	-6.19B
Total Common Equity	9.72B	7.98B	8.28B	8.58B	9.19B
Total Equity	9.72B	7.98B	8.28B	8.58B	9.19B
Total Liabilities And Equity	26.21B	27.27B	26.55B	27.31B	27.98B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	1.13B	1.13B	1.13B	1.13B	1.14B
ECS Total Common Shares Outstanding	1.13B	1.13B	1.13B	1.13B	1.14B
Book Value / Share	8.57	7.04	7.3	7.57	8.1
Tangible Book Value	5.81B	3.33B	3.59B	3.53B	4.23B
Tangible Book Value Per Share	5.13	2.94	3.16	3.11	3.73
Total Debt	10.13B	12.08B	11.17B	11.28B	11.17B
Net Debt	7.1B	11.38B	10.5B	10.44B	10.53B
Debt Equivalent Oper. Leases	3.69B	3.54B	4.04B	4.33B	4.49B
Equity Method Investments, Total	775M	934M	943M	938M	1.11B
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	28M	28M	34M	57M	65M
Inventories - Work In Process, Total	-	-	-	-	-
Inventories - Finished Goods, Total	4.46B	6.05B	6B	6.04B	5.97B
Inventories - Others	9M	9M	8M	7M	-
Land - (BS)	369M	321M	323M	383M	436M
Buildings, Total	386M	443M	448M	541M	588M
Machinery, Total	6.73B	7.03B	7.46B	9.15B	8.79B
Full Time Employees	114K	120K	120K	120K	118K
Accumulated Allowance for Doubtful Accounts (Supple)	33M	55M	63M	60M	51M

Fiscal Period: June	2021	2022	2023	2024	2025
Net Income	2.38B	2.35B	2.46B	2.56B	2.93B
Depreciation & Amortization - CF	1.44B	1.49B	1.58B	1.67B	1.71B
Amortization of Goodwill and Intangible Assets - (CF)	9M	11M	9M	10M	11M
Depreciation & Amortization, Total	1.45B	1.5B	1.59B	1.68B	1.72B
Amortization of Deferred Charges, Total - (CF)	62M	81M	119M	131M	127M
(Gain) Loss From Sale Of Asset	40M	-53M	-32M	12M	-237M
(Gain) Loss on Sale of Investments - (CF)	-	-	-	-	2M
Asset Writedown & Restructuring Costs	54M	21M	14M	39M	38M
(Income) Loss On Equity Investments - (CF)	-52M	-125M	39M	27M	-141M
Provision and Write-off of Bad Debts	16M	12M	22M	5M	5M
Net Cash From Discontinued Operations	-	-	-	-	-
Other Operating Activities, Total	2M	13M	18M	10M	12M
Change In Accounts Receivable	-226M	-212M	13M	-146M	-52M
Change In Inventories	-665M	-1.18B	57M	-59M	25M
Change In Accounts Payable	214M	322M	-48M	129M	105M
Change In Income Taxes	-43M	-360M	-40M	167M	63M
Change In Deferred Taxes	21M	29M	-37M	8M	34M
Change in Other Net Operating Assets	131M	-97M	-3M	32M	-58M
Cash from Operations	3.38B	2.3B	4.18B	4.59B	4.57B
Capital Expenditure	-750M	-970M	-1.16B	-923M	-1.04B
Sale of Property, Plant, and Equipment	264M	260M	105M	32M	48M
Cash Acquisitions	-2M	-773M	-24M	-298M	-69M
Divestitures	5M	-	13M	-	86M
Sale (Purchase) of Intangible assets	-146M	-174M	-132M	-153M	-107M
Investment in Marketable and Equity Securities, Total	-13M	466M	642M	-27M	-40M
Net (Increase) Decrease in Loans Originated / Sold - Investing	-	-	-	-	-
Cash from Investing	-642M	-1.19B	-552M	-1.37B	-1.12B
Long-Term Debt Issued, Total	1B	2.96B	380M	347M	1.06B
Total Debt Issued	1B	2.96B	380M	347M	1.06B
Long-Term Debt Repaid, Total	-1.56B	-2.2B	-1.91B	-1.21B	-2.41B
Total Debt Repaid	-1.56B	-2.2B	-1.91B	-1.21B	-2.41B
Issuance of Common Stock	-	-	-	-	-
Repurchase of Common Stock	-	-2.27B	-	-	-
Common Dividends Paid	-1.87B	-1.93B	-2.13B	-2.2B	-2.29B
Common & Preferred Stock Dividends Paid	-1.87B	-1.93B	-2.13B	-2.2B	-2.29B
Special Dividend Paid	-204M	-	-	-	-
Other Financing Activities, Total	-	-	-	-	-
Cash from Financing	-2.63B	-3.43B	-3.66B	-3.06B	-3.64B
Net Change in Cash	110M	-2.32B	-32M	162M	-197M
Supplemental Items
Cash Interest Paid	335M	309M	359M	388M	397M
Cash Income Tax Paid (Refund)	1.02B	1.3B	1.12B	856M	1.03B
Levered Free Cash Flow	2.04B	394M	2.93B	3.24B	2.44B
Unlevered Free Cash Flow	2.24B	570M	3.13B	3.47B	2.67B
Change In Net Working Capital	674M	2.02B	-315M	-243M	585M
Net Debt Issued / Repaid	-557M	766M	-1.53B	-863M	-1.35B

Fiscal Period: June	2021	2022	2023	2024	2025
Profitability
Return on Assets	8.67	7.75	8.6	8.93	8.92
Return on Total Capital	11.45	10.38	11.71	12.24	12.26
Return On Equity %	24.98	26.58	30.32	30.32	32.92
Return on Common Equity	24.98	26.58	30.32	30.32	32.92
Margin Analysis
Gross Profit Margin %	37.76	35.65	32.9	34.04	33.79
SG&A Margin	19.15	18.87	17.32	17.8	17.86
EBITDA Margin %	11.96	10.3	9.66	9.98	9.93
EBITA Margin %	10.58	9.03	8.52	8.73	8.66
EBIT Margin %	10.55	9	8.5	8.71	8.63
Income From Continuing Operations Margin %	7.01	6.38	5.66	5.79	6.4
Net Income Margin %	7.01	6.38	5.66	5.79	6.4
Net Avail. For Common Margin %	7.01	6.38	5.66	5.79	6.4
Normalized Net Income Margin	6.3	5.57	5	5.11	5.6
Levered Free Cash Flow Margin	6	1.07	6.73	7.34	5.34
Unlevered Free Cash Flow Margin	6.59	1.55	7.19	7.85	5.85
Asset Turnover
Asset Turnover	1.31	1.38	1.62	1.64	1.65
Fixed Assets Turnover	3.23	3.48	3.99	3.98	4.12
Receivables Turnover (Average Receivables)	35.65	25.23	23.46	23.11	22.87
Inventory Turnover (Average Inventory)	5.06	4.48	4.82	4.8	4.98
Short Term Liquidity
Current Ratio	1.15	1.08	1.17	1.14	1.19
Quick Ratio	0.54	0.32	0.35	0.37	0.44
Operating Cash Flow to Current Liabilities	0.43	0.26	0.53	0.56	0.55
Days Sales Outstanding (Average Receivables)	10.24	14.47	15.56	15.84	15.96
Days Outstanding Inventory (Average Inventory)	72.1	81.5	75.72	76.23	73.22
Average Days Payable Outstanding	69.06	69.25	66.49	66.69	65.38
Cash Conversion Cycle (Average Days)	13.29	26.71	24.78	25.37	23.8
Long Term Solvency
Total Debt/Equity	104.24	151.37	134.88	131.37	121.54
Total Debt / Total Capital	51.04	60.22	57.42	56.78	54.86
LT Debt/Equity	84.49	125.21	121.17	117.8	109.03
Long-Term Debt / Total Capital	41.37	49.81	51.59	50.91	49.22
Total Liabilities / Total Assets	62.94	70.73	68.8	68.56	67.16
EBIT / Interest Expense	11.05	11.27	10.89	10.02	9.94
EBITDA / Interest Expense	15.52	16.38	15.57	14.4	14.27
(EBITDA - Capex) / Interest Expense	13.21	13.08	12.17	12	11.65
Total Debt / EBITDA	2.01	2.51	2.11	2.04	1.97
Net Debt / EBITDA	1.41	2.36	1.98	1.89	1.86
Total Debt / (EBITDA - Capex)	2.37	3.14	2.7	2.45	2.41
Net Debt / (EBITDA - Capex)	1.66	2.96	2.54	2.27	2.28
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	10.03	8.54	18.22	1.47	3.42
Gross Profit, 1 Yr. Growth %	13.12	2.46	9.12	4.97	2.66
EBITDA, 1 Yr. Growth %	23.01	-6.48	10.88	4.85	2.81
EBITA, 1 Yr. Growth %	28.4	-7.38	11.64	3.96	2.54
EBIT, 1 Yr. Growth %	28.49	-7.46	11.74	3.94	2.52
Earnings From Cont. Operations, 1 Yr. Growth %	46.73	-1.18	4.8	3.73	14.43
Net Income, 1 Yr. Growth %	40.25	-1.18	4.8	3.73	14.43
Normalized Net Income, 1 Yr. Growth %	23.48	-4.12	6.06	3.79	12.88
Diluted EPS Before Extra, 1 Yr. Growth %	46.69	-1.24	4.82	3.72	14.32
Accounts Receivable, 1 Yr. Growth %	19.61	81.58	-2.87	9.08	0.3
Inventory, 1 Yr. Growth %	17.12	35.14	-0.74	1.04	-1.05
Net Property, Plant and Equip., 1 Yr. Growth %	-2.36	3.74	2.57	0.99	-0.99
Total Assets, 1 Yr. Growth %	3.1	4.03	-2.71	2.87	2.46
Tangible Book Value, 1 Yr. Growth %	5.12	-42.71	8.86	-1.53	19.75
Common Equity, 1 Yr. Growth %	3.97	-17.85	3.76	3.67	7.04
Cash From Operations, 1 Yr. Growth %	-25.58	-31.98	81.62	9.93	-0.57
Capital Expenditures, 1 Yr. Growth %	0.13	29.33	19.18	-20.16	12.68
Levered Free Cash Flow, 1 Yr. Growth %	-42.89	-80.76	607.09	10.6	-24.44
Unlevered Free Cash Flow, 1 Yr. Growth %	-40.9	-74.52	429.96	10.7	-22.6
Dividend Per Share, 1 Yr. Growth %	17.11	1.12	6.11	3.66	4.04
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	10.26	9.28	13.27	9.52	2.44
Gross Profit, 2 Yr. CAGR %	10.69	7.66	5.74	7.03	3.81
EBITDA, 2 Yr. CAGR %	15.48	7.25	1.83	7.82	3.82
EBITA, 2 Yr. CAGR %	18.58	9.05	1.68	7.73	3.25
EBIT, 2 Yr. CAGR %	19.54	9.05	1.69	7.77	3.23
Earnings From Cont. Operations, 2 Yr. CAGR %	10.76	20.42	1.77	4.27	8.95
Net Income, 2 Yr. CAGR %	-34.28	17.73	1.77	4.27	8.95
Normalized Net Income, 2 Yr. CAGR %	13.14	8.81	0.84	4.92	8.42
Diluted EPS Before Extra, 2 Yr. CAGR %	10.74	20.36	1.74	4.26	8.89
Accounts Receivable, 2 Yr. CAGR %	7.28	47.37	32.81	2.93	4.6
Inventory, 2 Yr. CAGR %	2.97	25.81	15.82	0.15	-0.01
Net Property, Plant and Equip., 2 Yr. CAGR %	63.74	0.64	3.06	1.78	-0
Total Assets, 2 Yr. CAGR %	19.58	3.57	0.63	0.04	2.67
Tangible Book Value, 2 Yr. CAGR %	-0.7	-22.4	-21.42	3.53	8.59
Common Equity, 2 Yr. CAGR %	-1.29	-7.58	-7.67	3.71	5.34
Cash From Operations, 2 Yr. CAGR %	11.56	-28.86	11.14	41.3	4.55
Capital Expenditures, 2 Yr. CAGR %	-23.99	13.8	24.15	-2.45	-5.15
Levered Free Cash Flow, 2 Yr. CAGR %	59.67	-66.79	19.7	179.65	-8.79
Unlevered Free Cash Flow, 2 Yr. CAGR %	77.7	-61.19	18.32	142.21	-7.63
Dividend Per Share, 2 Yr. CAGR %	0	8.82	3.59	4.88	3.85
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	8.24	9.68	12.18	9.19	7.45
Gross Profit, 3 Yr. CAGR %	7.74	7.87	8.14	5.48	5.55
EBITDA, 3 Yr. CAGR %	4.11	7.64	8.45	2.83	6.13
EBITA, 3 Yr. CAGR %	12.06	9.21	9.91	2.44	5.97
EBIT, 3 Yr. CAGR %	12.07	9.76	9.94	2.43	5.99
Earnings From Cont. Operations, 3 Yr. CAGR %	19.09	6.63	14.97	2.42	7.55
Net Income, 3 Yr. CAGR %	25.75	-24.71	13.25	2.42	7.55
Normalized Net Income, 3 Yr. CAGR %	11.32	7.07	7.88	1.82	7.63
Diluted EPS Before Extra, 3 Yr. CAGR %	19.11	6.6	14.94	2.4	7.51
Accounts Receivable, 3 Yr. CAGR %	-7.09	27.85	28.25	24.37	2.05
Inventory, 3 Yr. CAGR %	-9.19	12.74	16.25	10.67	-0.25
Net Property, Plant and Equip., 3 Yr. CAGR %	7.33	40.63	1.22	2.36	0.85
Total Assets, 3 Yr. CAGR %	-10.8	14.15	1.45	1.37	0.84
Tangible Book Value, 3 Yr. CAGR %	5.9	-17.34	-13.42	-15.29	8.68
Common Equity, 3 Yr. CAGR %	-24.7	-7.15	-3.95	-4.04	4.81
Cash From Operations, 3 Yr. CAGR %	-6.05	-5.4	-2.77	10.74	25.68
Capital Expenditures, 3 Yr. CAGR %	-22.03	-9.25	15.56	7.16	2.35
Levered Free Cash Flow, 3 Yr. CAGR %	13.6	-21.04	-6.35	16.59	80.51
Unlevered Free Cash Flow, 3 Yr. CAGR %	14.68	-6.99	-6.12	15.72	65.36
Dividend Per Share, 3 Yr. CAGR %	-7.24	0.37	7.91	3.61	4.6
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-12.45	-10.71	10.23	9.62	8.18
Gross Profit, 5 Yr. CAGR %	-8.56	-7.96	6.94	7.53	6.39
EBITDA, 5 Yr. CAGR %	-1.35	-5.04	3.19	7.71	6.58
EBITA, 5 Yr. CAGR %	2.44	-2.67	7.79	8.61	7.19
EBIT, 5 Yr. CAGR %	2.47	-2.64	7.8	8.96	7.2
Earnings From Cont. Operations, 5 Yr. CAGR %	42.36	-3.15	11.84	5.68	12.52
Net Income, 5 Yr. CAGR %	42.36	-3.92	15.54	-14.23	11.51
Normalized Net Income, 5 Yr. CAGR %	1.69	-3.14	7.01	6.2	8.1
Diluted EPS Before Extra, 5 Yr. CAGR %	42.16	-3.2	11.83	5.66	12.48
Accounts Receivable, 5 Yr. CAGR %	-3.26	8.71	7.18	17.23	18.21
Inventory, 5 Yr. CAGR %	-6.38	-1.4	0.09	7.52	9.45
Net Property, Plant and Equip., 5 Yr. CAGR %	1.58	2.7	5.6	23.52	0.73
Total Assets, 5 Yr. CAGR %	-8.46	-7.43	-6.39	8.3	1.93
Tangible Book Value, 5 Yr. CAGR %	8.44	-7.83	-6.01	-9.73	-5.21
Common Equity, 5 Yr. CAGR %	-15.8	-19.72	-18.3	-2.95	-0.33
Cash From Operations, 5 Yr. CAGR %	0.11	-11.45	0.48	11.07	0.1
Capital Expenditures, 5 Yr. CAGR %	-16.01	-9.05	-6.08	-6.59	6.78
Levered Free Cash Flow, 5 Yr. CAGR %	4.59	-31.67	16.09	32.32	-7.33
Unlevered Free Cash Flow, 5 Yr. CAGR %	4.82	-27.01	16.12	37.38	-6.73
Dividend Per Share, 5 Yr. CAGR %	-0.88	-4.19	-3.05	2.15	6.27